XML 37 R27.htm IDEA: XBRL DOCUMENT v3.22.2.2
LOANS AND ALLOWANCE FOR CREDIT LOSSES ON LOANS (Tables)
9 Months Ended
Sep. 30, 2022
Loans and Leases Receivable Disclosure [Abstract]  
Composition of Loan Portfolio, Excluding Residential Loans Held for Sale
The composition of the Company’s loan portfolio, excluding residential loans held for sale, was as follows for the dates indicated:
(In thousands)September 30,
2022
December 31,
2021
Commercial Loans:
Commercial real estate - non-owner-occupied$1,229,102 $1,178,185 
Commercial real estate - owner-occupied333,785 317,275 
Commercial423,325 363,695 
SBA PPP685 35,953 
Total commercial loans1,986,897 1,895,108 
Retail Loans:
Residential real estate1,619,409 1,306,447 
Home equity233,367 210,403 
Consumer21,007 19,516 
Total retail loans1,873,783 1,536,366 
Total loans$3,860,680 $3,431,474 
Schedule of Loan Balances by Portfolio Segment
The loan balances for each portfolio segment presented above are net of their respective unamortized fair value mark discount on acquired loans and net of unamortized loan origination costs for the dates indicated:
(In thousands)September 30,
2022
December 31,
2021
Net unamortized fair value mark discount on acquired loans$(396)$(593)
Net unamortized loan origination costs(1)
6,429 3,110 
Total$6,033 $2,517 
(1)    Net unamortized loan origination costs includes unrecognized origination fees for SBA PPP loans of $20,000 and $1.2 million as of September 30, 2022 and December 31, 2021, respectively.
Summary of Activity in Allowance for Loan Losses
The following table presents the activity in the ACL on loans, as reported under CECL, for the periods indicated:
Commercial Real Estate
(In thousands)Non-Owner-OccupiedOwner- OccupiedCommercialSBA PPPResidential Real EstateHome EquityConsumerTotal
At or For The Three Months Ended September 30, 2022
Beginning balance, June 30, 2022$16,210 $2,501 $5,145 $$8,438 $1,796 $153 $34,244 
Loans charged off— — (183)— (49)— (46)(278)
Recoveries— 61 — — — 63 
Provision for loan losses922 146 192 — 696 63 494 2,513 
Ending balance, September 30, 2022$17,133 $2,647 $5,215 $$9,085 $1,860 $601 $36,542 
At or For The Nine Months Ended September 30, 2022
Beginning balance, December 31, 2021$18,834 $2,539 $4,183 $19 $6,133 $1,469 $79 $33,256 
Loans charged off— — (744)— (65)— (130)(939)
Recoveries341 — — 87 437 
(Credit) provision for loan losses(1,703)106 1,435 (18)3,017 304 647 3,788 
Ending balance, September 30, 2022$17,133 $2,647 $5,215 $$9,085 $1,860 $601 $36,542 
At or For The Three Months Ended September 30, 2021
Beginning balance, June 30, 2021$19,577 $2,516 $4,342 $66 $3,205 $2,065 $289 $32,060 
Loans charged off— — (97)— (4)— (20)(121)
Recoveries— 49 — 64 
Provision (credit) for loan losses157 (214)295 (23)450 (231)(165)269 
Ending balance, September 30, 2021$19,734 $2,304 $4,589 $43 $3,653 $1,838 $111 $32,272 
At or For The Nine Months Ended September 30, 2021
Beginning balance, December 31, 2020$21,778 $2,832 $6,703 $69 $3,474 $2,616 $393 $37,865 
Loans charged off— — (503)— (92)(145)(88)(828)
Recoveries— 159 — 72 30 272 
(Credit) provision for loan losses(2,044)(535)(1,770)(26)199 (637)(224)(5,037)
Ending balance, September 30, 2021$19,734 $2,304 $4,589 $43 $3,653 $1,838 $111 $32,272 
At or For The Year Ended December 31, 2021
Beginning balance, December 31, 2020$21,778 $2,832 $6,703 $69 $3,474 $2,616 $393 $37,865 
Loans charged off— — (799)— (92)(162)(111)(1,164)
Recoveries— 220 — 107 32 372 
(Credit) provision for loan losses(2,944)(302)(1,941)(50)2,644 (989)(235)(3,817)
Ending balance, December 31, 2021$18,834 $2,539 $4,183 $19 $6,133 $1,469 $79 $33,256 
Credit Risk Exposure Indicators by Portfolio Segment Based on the most recent analysis performed, the risk category of loans by portfolio segment by vintage was as follows as of the dates indicated:
(In thousands)20222021202020192018PriorRevolving Loans
Amortized Cost Basis
Revolving Loans
Converted to Term
Total
As of September 30, 2022
Commercial real estate - non-owner-occupied      
Risk rating
Pass (Grades 1-6)$261,937 $275,295 $164,434 $126,764 $111,150 $259,205 $— $— $1,198,785 
Special mention (Grade 7)— 168 368 266 78 327 — — 1,207 
Substandard (Grade 8)— 131 1,356 207 7,998 19,418 — — 29,110 
Doubtful (Grade 9)— — — — — — — — — 
Total commercial real estate - non-owner-occupied261,937 275,594 166,158 127,237 119,226 278,950 — — 1,229,102 
Commercial real estate - owner-occupied      
Risk rating
Pass (Grades 1-6)52,250 82,599 28,982 24,000 40,311 75,807 — — 303,949 
Special mention (Grade 7)— 2,076 — 19,991 — 422 — — 22,489 
Substandard (Grade 8)26 — — — 3,299 4,022 — — 7,347 
Doubtful (Grade 9)— — — — — — — — — 
Total commercial real estate - owner occupied52,276 84,675 28,982 43,991 43,610 80,251 — — 333,785 
Commercial
      
Risk rating
Pass (Grades 1-6)57,184 73,885 35,048 35,969 23,346 28,931 132,833 29,911 417,107 
Special mention (Grade 7)— — 99 154 83 200 1,089 14 1,639 
Substandard (Grade 8)17 19 139 238 725 1,598 1,211 632 4,579 
Doubtful (Grade 9)— — — — — — — — — 
Total commercial57,201 73,904 35,286 36,361 24,154 30,729 135,133 30,557 423,325 
SBA PPP
Risk rating
Pass (Grades 1-6)— 685 — — — — — — 685 
Special mention (Grade 7)— — — — — — — — — 
Substandard (Grade 8)— — — — — — — — — 
Doubtful (Grade 9)— — — — — — — — — 
Total SBA PPP— 685 — — — — — — 685 
Residential Real Estate      
Risk rating
Pass (Grades 1-6)429,072 584,538 248,329 81,522 52,447 220,335 334 — 1,616,577 
Special mention (Grade 7)— — — — 170 2,662 — — 2,832 
Substandard (Grade 8)— — — — — — — — — 
Doubtful (Grade 9)— — — — — — — — — 
Total residential real estate429,072 584,538 248,329 81,522 52,617 222,997 334 — 1,619,409 
Home equity
      
Risk rating
Performing22,801 698 346 5,003 8,193 9,403 174,615 11,720 232,779 
Non-performing— — — — — 59 441 88 588 
Total home equity
22,801 698 346 5,003 8,193 9,462 175,056 11,808 233,367 
Consumer
      
Risk rating
Performing6,797 4,510 2,017 1,522 434 2,447 3,279 — 21,006 
Non-performing— — — — — — — 
Total consumer
6,797 4,510 2,017 1,522 434 2,448 3,279 — 21,007 
Total Loans$830,084 $1,024,604 $481,118 $295,636 $248,234 $624,837 $313,802 $42,365 $3,860,680 
(In thousands)20212020201920182017PriorRevolving Loans
Amortized Cost Basis
Revolving Loans
Converted to Term
Total
As of December 31, 2021
Commercial real estate - non-owner-occupied
Risk rating
Pass (Grades 1-6)$286,428 $179,565 $161,695 $118,196 $96,169 $274,731 $— $— $1,116,784 
Special mention (Grade 7)171 7,266 286 119 4,294 10,590 — — 22,726 
Substandard (Grade 8)350 1,518 217 9,942 391 26,257 — — 38,675 
Doubtful (Grade 9)— — — — — — — — — 
Total commercial real estate - non-owner-occupied286,949 188,349 162,198 128,257 100,854 311,578 — — 1,178,185 
Commercial real estate - owner-occupied
Risk rating
Pass (Grades 1-6)91,328 39,082 31,409 43,786 46,466 56,682 — — 308,753 
Special mention (Grade 7)— — — 3,396 362 1,708 — — 5,466 
Substandard (Grade 8)— — 54 — 1,785 1,217 — — 3,056 
Doubtful (Grade 9)— — — — — — — — — 
Total commercial real estate - owner occupied91,328 39,082 31,463 47,182 48,613 59,607 — — 317,275 
Commercial
Risk rating
Pass (Grades 1-6)91,102 43,757 44,925 23,895 13,818 27,743 80,775 31,586 357,601 
Special mention (Grade 7)145 117 590 115 383 222 967 244 2,783 
Substandard (Grade 8)— 339 320 492 293 1,209 360 298 3,311 
Doubtful (Grade 9)— — — — — — — — — 
Total commercial91,247 44,213 45,835 24,502 14,494 29,174 82,102 32,128 363,695 
SBA PPP
Risk rating
Pass (Grades 1-6)35,164 319 — — — — — — 35,483 
Special mention (Grade 7)470 — — — — — — — 470 
Substandard (Grade 8)— — — — — — — — — 
Doubtful (Grade 9)— — — — — — — — — 
Total SBA PPP35,634 319 — — — — — — 35,953 
Residential Real Estate
Risk rating
Pass (Grades 1-6)586,637 281,804 103,228 63,403 46,696 219,983 903 — 1,302,654 
Special mention (Grade 7)— — — — — 230 — — 230 
Substandard (Grade 8)— — — — — 3,563 — — 3,563 
Doubtful (Grade 9)— — — — — — — — — 
Total residential real estate586,637 281,804 103,228 63,403 46,696 223,776 903 — 1,306,447 
Home equity
Risk rating
Performing760 554 6,179 10,995 2,464 10,792 165,189 12,295 209,228 
Non-performing— — — 41 — 174 847 113 1,175 
Total home equity
760 554 6,179 11,036 2,464 10,966 166,036 12,408 210,403 
Consumer
Risk rating
Performing6,860 3,523 3,089 1,051 548 2,014 2,399 — 19,484 
Non-performing— 21 — — — — 32 
Total consumer
6,860 3,532 3,110 1,051 548 2,016 2,399 — 19,516 
Total Loans$1,099,415 $557,853 $352,013 $275,431 $213,669 $637,117 $251,440 $44,536 $3,431,474 
Loan Aging Analysis by Portfolio Segment
The following is a loan aging analysis by portfolio segment (including loans past due over 90 days and non-accrual loans) and loans past due over 90 days and accruing as of the following dates:
(In thousands)30-59 Days
Past Due
60-89 Days
Past Due
90 Days or Greater
Past Due
Total
Past Due
CurrentTotal Loans
Outstanding
Loans > 90
Days Past
Due and
Accruing
September 30, 2022       
Commercial real estate - non-owner-occupied$195 $— $11 $206 $1,228,896 $1,229,102 $— 
Commercial real estate - owner-occupied— — 47 47 333,738 333,785 
Commercial1,323 14 470 1,807 421,518 423,325 — 
SBA PPP— — — — 685 685 — 
Residential real estate2,179 500 843 3,522 1,615,887 1,619,409 — 
Home equity620 210 327 1,157 232,210 233,367 — 
Consumer41 44 20,963 21,007 — 
Total$4,358 $726 $1,699 $6,783 $3,853,897 $3,860,680 $— 
December 31, 2021       
Commercial real estate - non-owner-occupied$— $— $51 $51 $1,178,134 $1,178,185 $— 
Commercial real estate - owner-occupied47 — 133 180 317,095 317,275 — 
Commercial282 174 787 1,243 362,452 363,695 — 
SBA PPP— 68 — 68 35,885 35,953 — 
Residential real estate379 475 1,210 2,064 1,304,383 1,306,447 — 
Home equity456 50 445 951 209,452 210,403 — 
Consumer95 32 128 19,388 19,516 — 
Total$1,259 $768 $2,658 $4,685 $3,426,789 $3,431,474 $— 
Financing Receivable, Nonaccrual
The following table presents the amortized cost basis of loans on non-accrual status (including non-accruing TDRs) by portfolio segment as of the dates indicated:
September 30,
2022
December 31,
2021
(In thousands)Non-Accrual Loans With an AllowanceNon-Accrual Loans Without an AllowanceTotal Non-Accrual LoansNon-Accrual Loans With an AllowanceNon-Accrual Loans Without an AllowanceTotal Non-Accrual Loans
Commercial real estate - non-owner-occupied$15 $11 $26 $38 $13 $51 
Commercial real estate - owner-occupied— 47 47 86 47 133 
Commercial201 340 541 785 44 829 
Residential real estate1,203 359 1,562 1,780 327 2,107 
Home equity522 66 588 1,064 111 1,175 
Consumer— 32 — 32 
Total$1,942 $823 $2,765 $3,785 $542 $4,327 
The following table presents the amortized cost basis of collateral-dependent non-accrual loans (including non-accruing TDRs) by portfolio segment and collateral type, as of the dates indicated:
September 30,
2022
December 31,
2021
Collateral TypeTotal Collateral -Dependent
Non-Accrual Loans
Collateral TypeTotal Collateral -Dependent
Non-Accrual Loans
(In thousands)Real EstateGeneral Business AssetsReal Estate General Business Assets
Residential real estate$321 $— $321 $268 $— $268 
Home equity— — — 111 — 111 
Total$321 $— $321 $379 $— $379 
Troubled Debt Restructuring and Specific Reserve Related to TDRs The following is a summary of TDRs, by portfolio segment, and the associated specific reserve included within the ACL for the dates indicated:
Number of ContractsRecorded InvestmentSpecific Reserve
(In thousands, except number of contracts)
September 30,
2022
December 31,
2021
September 30,
2022
December 31,
2021
September 30,
2022
December 31,
2021
Commercial real estate - owner-occupied$114 $118 $48 $43 
Commercial
58 74 — — 
Residential real estate
18 19 2,254 2,341 321 $348 
Consumer and home equity
246 253 
Total23 25 $2,672 $2,786 $376 $397 
Troubled Debt Restructuring
The following represents loan modifications that qualify as TDRs that occurred during the periods indicated:
Number of ContractsPre-Modification
Outstanding
Recorded Investment
Post-Modification
Outstanding
Recorded Investment
Specific Reserve
(In thousands, except number of contracts)20222021202220212022202120222021
For the Three Months Ended September 30:
Home equity:
Maturity concession— $— $144 $— $143 $— $
Total— $— $144 $— $143 $— $
For the Nine Months Ended September 30:
Home equity:
Interest rate concession and payment deferral— $— $159 $— $170 $— $56 
Maturity concession— — 144 — 143 — 
Total— $— $303 $— $313 $— $62